[SUNCRN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 151.37%
YoY- 53.54%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 90,101 55,483 27,173 93,687 67,494 41,332 20,404 168.91%
PBT 5,304 2,932 1,780 5,633 1,716 72 -785 -
Tax -108 -4 -100 -55 503 571 386 -
NP 5,196 2,928 1,680 5,578 2,219 643 -399 -
-
NP to SH 5,196 2,928 1,680 5,578 2,219 643 -399 -
-
Tax Rate 2.04% 0.14% 5.62% 0.98% -29.31% -793.06% - -
Total Cost 84,905 52,555 25,493 88,109 65,275 40,689 20,803 155.17%
-
Net Worth 83,938 81,902 82,770 81,089 76,559 75,357 75,686 7.13%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 1,228 122 - - -
Div Payout % - - - 22.03% 5.54% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 83,938 81,902 82,770 81,089 76,559 75,357 75,686 7.13%
NOSH 40,945 40,951 40,975 40,954 40,940 40,955 41,134 -0.30%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.77% 5.28% 6.18% 5.95% 3.29% 1.56% -1.96% -
ROE 6.19% 3.58% 2.03% 6.88% 2.90% 0.85% -0.53% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 220.05 135.49 66.32 228.76 164.86 100.92 49.60 169.75%
EPS 12.69 7.15 4.10 13.62 5.42 1.57 -0.97 -
DPS 0.00 0.00 0.00 3.00 0.30 0.00 0.00 -
NAPS 2.05 2.00 2.02 1.98 1.87 1.84 1.84 7.46%
Adjusted Per Share Value based on latest NOSH - 40,963
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 234.57 144.44 70.74 243.90 175.71 107.60 53.12 168.91%
EPS 13.53 7.62 4.37 14.52 5.78 1.67 -1.04 -
DPS 0.00 0.00 0.00 3.20 0.32 0.00 0.00 -
NAPS 2.1852 2.1322 2.1548 2.1111 1.9931 1.9618 1.9704 7.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.85 0.88 1.01 0.96 1.00 0.98 1.18 -
P/RPS 0.39 0.65 1.52 0.42 0.61 0.97 2.38 -70.02%
P/EPS 6.70 12.31 24.63 7.05 18.45 62.42 -121.65 -
EY 14.93 8.13 4.06 14.19 5.42 1.60 -0.82 -
DY 0.00 0.00 0.00 3.13 0.30 0.00 0.00 -
P/NAPS 0.41 0.44 0.50 0.48 0.53 0.53 0.64 -25.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 18/08/05 16/05/05 21/02/05 02/11/04 20/08/04 18/05/04 -
Price 0.80 0.90 0.91 0.88 0.94 0.92 1.00 -
P/RPS 0.36 0.66 1.37 0.38 0.57 0.91 2.02 -68.29%
P/EPS 6.30 12.59 22.20 6.46 17.34 58.60 -103.09 -
EY 15.86 7.94 4.51 15.48 5.77 1.71 -0.97 -
DY 0.00 0.00 0.00 3.41 0.32 0.00 0.00 -
P/NAPS 0.39 0.45 0.45 0.44 0.50 0.50 0.54 -19.48%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment